Nifty
Sensex
:
:
14130.40
48003.70
-108.50 (-0.76%)
-343.89 (-0.71%)

Construction - Real Estate

Rating :
65/99  (View)

BSE: 533150 | NSE: GODREJPROP

1309.00
-18.20 (-1.37%)
27-Jan-2021 | 9:49AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1327.10
  •  1327.20
  •  1303.00
  •  1327.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119588
  •  1565.41
  •  1527.90
  •  505.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,463.75
  • 250.78
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 36,666.85
  • N/A
  • 6.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.44%
  • 1.58%
  • 7.35%
  • FII
  • DII
  • Others
  • 20.21%
  • 5.56%
  • 0.86%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.39
  • 2.84
  • 15.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.64
  • 20.38
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.41
  • 19.89
  • 41.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.89
  • 70.31
  • 77.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 5.34
  • 5.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.88
  • 36.41
  • 39.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
89.50
259.67
-65.53%
72.29
635.88
-88.63%
1,163.05
1,053.09
10.44%
382.82
340.06
12.57%
Expenses
160.86
234.97
-31.54%
125.83
512.89
-75.47%
1,007.60
886.20
13.70%
340.53
378.79
-10.10%
EBITDA
-71.36
24.70
-
-53.54
122.99
-
155.45
166.89
-6.85%
42.29
-38.73
-
EBIDTM
-79.73%
9.51%
-74.06%
19.34%
14.01%
14.01%
11.05%
-11.39%
Other Income
160.73
135.44
18.67%
123.37
77.96
58.25%
125.12
150.12
-16.65%
134.65
90.64
48.55%
Interest
49.29
56.76
-13.16%
49.90
50.23
-0.66%
57.56
64.66
-10.98%
57.47
54.22
5.99%
Depreciation
4.86
4.96
-2.02%
4.43
4.72
-6.14%
5.57
3.76
48.14%
5.27
3.79
39.05%
PBT
35.22
98.42
-64.21%
15.50
146.00
-89.38%
217.44
248.59
-12.53%
114.20
-6.10
-
Tax
15.47
37.90
-59.18%
5.54
50.26
-88.98%
88.72
88.89
-0.19%
42.64
-5.62
-
PAT
19.75
60.52
-67.37%
9.96
95.74
-89.60%
128.72
159.70
-19.40%
71.56
-0.48
-
PATM
22.07%
23.31%
13.78%
15.06%
7.11%
7.11%
18.69%
-0.14%
EPS
0.28
1.25
-77.60%
-0.80
3.57
-
28.29
28.29
0.00%
1.80
1.82
-1.10%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,707.66
2,441.42
2,817.40
1,603.72
1,582.93
2,122.61
1,843.09
1,179.21
1,037.12
770.05
451.50
Net Sales Growth
-25.39%
-13.34%
75.68%
1.31%
-25.43%
15.17%
56.30%
13.70%
34.68%
70.55%
 
Cost Of Goods Sold
4,962.75
1,563.30
2,193.86
1,360.96
1,080.90
1,734.16
1,486.41
838.08
691.56
578.32
324.00
Gross Profit
-3,255.09
878.12
623.54
242.76
502.03
388.45
356.68
341.13
345.56
191.73
127.50
GP Margin
-190.62%
35.97%
22.13%
15.14%
31.72%
18.30%
19.35%
28.93%
33.32%
24.90%
28.24%
Total Expenditure
1,634.82
2,095.99
2,639.36
1,782.67
1,330.24
1,985.97
1,585.85
900.81
751.32
612.07
346.45
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
184.68
173.04
138.42
92.84
44.98
38.61
25.30
17.69
6.19
7.31
% Of Sales
-
7.56%
6.14%
8.63%
5.87%
2.12%
2.09%
2.15%
1.71%
0.80%
1.62%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.18
14.05
10.73
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
2.52%
1.82%
2.38%
General & Admin Exp.
-
259.33
206.11
222.42
112.91
134.53
47.35
34.23
6.80
3.21
4.37
% Of Sales
-
10.62%
7.32%
13.87%
7.13%
6.34%
2.57%
2.90%
0.66%
0.42%
0.97%
Selling & Distn. Exp.
-
86.11
64.57
60.87
43.59
69.57
7.58
3.17
9.09
3.92
0.00
% Of Sales
-
3.53%
2.29%
3.80%
2.75%
3.28%
0.41%
0.27%
0.88%
0.51%
0%
Miscellaneous Exp.
-
2.57
1.78
0.00
0.00
2.73
5.90
0.03
0.01
6.37
0.00
% Of Sales
-
0.11%
0.06%
0%
0%
0.13%
0.32%
0.00%
0.00%
0.83%
0.01%
EBITDA
72.84
345.43
178.04
-178.95
252.69
136.64
257.24
278.40
285.80
157.98
105.05
EBITDA Margin
4.27%
14.15%
6.32%
-11.16%
15.96%
6.44%
13.96%
23.61%
27.56%
20.52%
23.27%
Other Income
543.87
473.17
404.58
498.64
118.45
129.45
83.47
79.23
10.45
49.76
107.41
Interest
214.22
222.02
234.03
150.13
103.82
40.57
4.73
4.48
3.00
5.31
4.43
Depreciation
20.13
20.52
14.34
16.13
14.50
14.19
10.01
5.77
4.39
3.88
3.97
PBT
382.36
576.06
334.25
153.43
252.82
211.33
325.97
347.38
288.86
198.55
204.06
Tax
152.37
220.31
95.05
29.97
77.70
67.91
90.39
111.09
91.57
69.76
61.38
Tax Rate
39.85%
38.24%
28.44%
19.53%
30.73%
32.13%
27.73%
31.98%
31.70%
35.13%
30.08%
PAT
229.99
352.33
239.20
123.46
175.12
142.22
190.91
159.44
138.44
97.93
130.86
PAT before Minority Interest
229.96
355.75
239.20
123.46
175.12
143.42
235.58
236.29
197.29
128.79
142.68
Minority Interest
-0.03
-3.42
0.00
0.00
0.00
-1.20
-44.67
-76.85
-58.85
-30.86
-11.82
PAT Margin
13.47%
14.43%
8.49%
7.70%
11.06%
6.70%
10.36%
13.52%
13.35%
12.72%
28.98%
PAT Growth
-27.10%
47.30%
93.75%
-29.50%
23.13%
-25.50%
19.74%
15.17%
41.37%
-25.16%
 
Unadjusted EPS
9.12
13.98
9.49
4.90
6.95
5.64
7.57
6.32
5.49
3.88
5.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
4,804.48
2,469.01
1,210.40
2,003.73
1,764.82
1,846.87
1,793.40
1,428.95
1,442.64
911.59
Share Capital
126.01
114.66
108.24
108.18
108.13
99.68
99.12
78.05
78.04
69.85
Total Reserves
4,672.51
2,349.08
1,097.51
1,891.86
1,652.83
1,742.41
1,733.53
1,348.41
1,363.56
841.74
Non-Current Liabilities
-346.53
-3.28
-128.61
322.24
383.23
829.53
420.32
521.22
284.02
298.78
Secured Loans
0.00
0.00
0.00
474.76
500.00
561.58
82.38
29.57
28.41
103.90
Unsecured Loans
0.00
500.00
500.00
0.00
0.00
5.48
203.71
346.09
160.21
81.02
Long Term Provisions
12.80
11.52
11.34
6.54
5.49
265.53
135.30
149.55
97.24
111.03
Current Liabilities
5,283.62
5,111.48
6,549.54
4,695.63
4,308.15
4,871.47
4,060.82
2,912.51
3,112.53
1,193.04
Trade Payables
719.69
247.70
312.96
517.06
594.89
713.55
704.30
820.01
944.24
214.12
Other Current Liabilities
1,274.19
1,818.45
2,980.83
656.84
1,087.54
1,218.89
956.89
609.11
212.98
102.41
Short Term Borrowings
3,210.08
3,015.84
3,202.86
3,505.65
2,617.46
2,722.73
2,142.94
1,287.62
1,824.62
731.96
Short Term Provisions
79.66
29.49
52.89
16.08
8.26
216.30
256.69
195.77
130.69
144.55
Total Liabilities
9,741.57
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77
6,477.60
4,968.60
4,885.89
2,418.24
Net Block
103.17
94.49
110.15
102.06
106.69
117.25
63.74
50.55
45.50
46.08
Gross Block
177.12
148.23
152.83
129.21
120.73
147.25
86.21
68.04
59.13
56.00
Accumulated Depreciation
73.95
53.74
42.68
27.15
14.04
30.00
22.47
17.49
13.63
9.92
Non Current Assets
2,097.01
2,057.29
1,309.90
712.84
602.79
649.33
394.77
399.35
231.19
214.09
Capital Work in Progress
162.91
99.54
71.49
0.03
0.53
72.51
61.79
35.58
19.48
1.38
Non Current Investment
1,519.22
1,587.25
912.76
393.75
297.43
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
308.50
276.01
215.49
216.24
197.01
431.28
265.87
302.41
163.17
160.20
Other Non Current Assets
3.21
0.00
0.01
0.76
1.13
28.29
3.37
10.81
3.03
6.43
Current Assets
7,644.56
5,519.92
6,321.43
6,308.76
5,853.41
7,126.44
6,082.83
4,569.25
4,654.70
2,204.14
Current Investments
2,061.57
1,052.10
543.84
366.26
366.51
0.00
0.00
0.00
0.00
0.00
Inventories
2,125.31
2,210.80
3,733.40
3,966.12
3,923.08
4,727.11
3,726.79
3,235.19
2,738.40
1,015.45
Sundry Debtors
432.75
159.91
156.16
230.84
171.88
169.68
159.96
104.97
248.63
41.13
Cash & Bank
506.98
342.60
332.70
110.42
105.64
695.41
871.01
170.72
532.27
163.17
Other Current Assets
2,517.95
446.00
341.26
727.15
1,286.30
1,534.24
1,325.07
1,058.38
1,135.40
984.39
Short Term Loans & Adv.
1,913.28
1,308.51
1,214.07
907.97
692.62
987.51
1,030.84
817.72
806.72
734.06
Net Current Assets
2,360.94
408.44
-228.11
1,613.13
1,545.26
2,254.97
2,022.01
1,656.74
1,542.16
1,011.11
Total Assets
9,741.57
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77
6,477.60
4,968.60
4,885.90
2,418.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-229.74
478.06
1,154.82
-343.95
489.79
-940.75
-688.83
121.38
-1,226.37
-444.72
PBT
490.94
348.20
116.88
252.82
227.67
325.97
347.38
288.86
198.55
204.06
Adjustment
-75.57
-130.50
-147.65
19.04
-80.89
-55.80
-62.98
0.48
-32.73
-98.17
Changes in Working Capital
-621.87
298.42
1,254.11
-455.49
447.95
-1,094.16
-850.59
-63.67
-1,321.42
-496.93
Cash after chg. in Working capital
-206.50
516.12
1,223.34
-183.63
594.73
-823.99
-566.19
225.67
-1,155.60
-391.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.24
-38.06
-68.52
-160.32
-104.94
-116.76
-122.64
-104.29
-70.77
-53.68
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,721.18
-980.58
-973.43
-195.89
186.09
-96.06
-184.99
-14.78
28.06
80.65
Net Fixed Assets
-34.32
0.85
-23.24
-6.08
26.12
-17.39
-58.44
-26.24
-24.39
-6.41
Net Investments
-1,104.27
-1,124.28
-577.25
-48.68
-160.28
-241.72
-145.92
-64.64
-40.65
183.03
Others
-582.59
142.85
-372.94
-141.13
320.25
163.05
19.37
76.10
93.10
-95.97
Cash from Financing Activity
1,972.23
969.78
-492.87
314.65
-554.36
852.38
1,566.30
-442.41
1,564.09
198.47
Net Cash Inflow / Outflow
21.31
467.26
-311.48
-225.19
121.52
-184.43
692.48
-335.81
365.78
-165.60
Opening Cash & Equivalents
-23.52
-499.99
-188.51
36.68
-89.39
860.16
167.68
503.48
137.70
303.30
Closing Cash & Equivalent
-1.97
-23.52
-499.99
-188.51
36.68
675.73
860.16
167.68
503.48
137.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
190.40
107.44
55.70
92.44
81.43
92.40
92.45
84.93
85.84
60.64
ROA
4.11%
3.15%
1.69%
2.60%
2.02%
3.31%
4.13%
4.00%
3.53%
6.66%
ROE
9.80%
13.04%
7.70%
9.31%
7.96%
12.82%
14.50%
13.76%
10.95%
16.51%
ROCE
11.01%
10.43%
5.57%
6.56%
4.93%
6.82%
9.42%
8.80%
7.57%
12.32%
Fixed Asset Turnover
15.01
18.72
11.37
12.67
15.84
15.79
15.29
16.31
13.38
10.04
Receivable days
44.30
20.47
44.04
46.43
29.37
32.64
41.00
62.22
68.67
89.30
Inventory Days
324.13
385.04
876.19
909.57
743.74
837.09
1077.47
1051.16
889.65
703.53
Payable days
86.26
43.58
95.55
164.61
127.41
166.06
301.42
429.75
348.64
151.36
Cash Conversion Cycle
282.17
361.93
824.68
791.39
645.69
703.68
817.05
683.63
609.68
641.48
Total Debt/Equity
0.77
1.43
3.07
1.99
1.77
1.89
1.40
1.18
1.45
1.04
Interest Cover
3.59
2.43
2.02
3.44
6.21
69.92
78.54
97.25
38.40
47.10

Annual Reports:


News Update


  • GRESB recognizes Godrej Properties as Real Estate Development Sector leader in globally, Asia
    14th Dec 2020, 09:36 AM

    It is the only real estate developer in India to receive this global recognition

    Read More
  • Godrej Properties adds new project in Bangalore
    8th Dec 2020, 08:45 AM

    This project will offer 0.22 million square meters of saleable area comprising primarily of residential apartments of various configurations

    Read More
  • Godrej Properties reports 78% fall in Q2 consolidated net profit
    3rd Nov 2020, 15:26 PM

    Total income of the company decreased by 36.67% at Rs 250.23 crore for Q2FY21

    Read More
  • Godrej Properties - Quarterly Results
    3rd Nov 2020, 11:25 AM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.